<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£12,468</td><td>£12,655</td><td>£12,971</td><td>£13,296</td><td>£13,695</td><td>£65,085</td></tr><tr><td>Total Expenses</td><td>£11,777</td><td>£11,842</td><td>£11,916</td><td>£11,993</td><td>£12,075</td><td>£59,602</td></tr><tr><td>Profit Before Tax</td><td>£691</td><td>£813</td><td>£1,055</td><td>£1,303</td><td>£1,619</td><td>£5,482</td></tr><tr><td>Profit After Tax      </td><td>£560</td><td>£659</td><td>£855</td><td>£1,056</td><td>£1,312</td><td>£4,441</td></tr><tr><td>Change In Property Value</td><td>£5,375</td><td>£5,509</td><td>£10,165</td><td>£12,983</td><td>£14,942</td><td>£48,974</td></tr><tr><td>Net Return</td><td>£5,935</td><td>£6,168</td><td>£11,019</td><td>£14,038</td><td>£16,254</td><td>£53,414</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>17%</td><td>21%</td><td>25%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>